MIRA INFORM REPORT

 

 

Report Date :

19.05.2011

 

IDENTIFICATION DETAILS

 

Name :

STIC ON PAPERS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 178 C and 178 D, IDA Mallapur, Nacharam, Hyderabad – 500 076, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

30.08.1999

 

 

Com. Reg. No.:

01-32393

 

 

Capital Investment / Paid-up Capital :

Rs.10.118 Millions

 

 

CIN No.:

[Company Identification No.]

U21020AP1999PTC032393

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDS05976F

 

 

PAN No.:

[Permanent Account No.]

AAFCS1039P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturers of Self Adhesive Label Stock, Silicon Coated Release Liners, Tapes and Paper Converters. Importing Paper and Films.

 

 

No. of Employees :

20 (Office 8, Factory 12)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 69000

 

 

Status :

Moderate

 

 

Payment Behavior :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company appear to be low. However trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small business dealings at usual trade terms and conditions with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No. 178 C and 178 D, IDA Mallapur, Nacharam, Hyderabad – 500 076, Andhra Pradesh, India

Tel. No.:

91-40-27178987

Mobile No.:

91-9849018113 (Mr. K Karan Reddy)

Fax No.:

91-40-27175420

E-Mail :

sticon@rediffmail.com

info@stickonpapers.com

sales@stickonpapers.com

brijgopalg@gmail.com

sticon@rediffmail.com

Website :

www.stickonpapers.com  

 

 

Regional Office :

12-13-707, Keemti Colony, Taranaka, Secunderabad – 500 017, Andhra Pradesh, India

Tel. No.:

91-40-27151776/ 27151778

Fax No.:

91-40-27173349

Area :

40000 Sq. ft. – Constructed Area (12000 Sq. ft. Factory and 2000 Sq. ft. Office)

Location :

Owned

 

 

Representative Office :

Located at Delhi, Mumbai and Chennai

 

 

Branch Office :

81, Phase 3, Sri Venkateswara Co-op Industrial Estate, Hyderabad-500037, India

 

 

DIRECTORS

 

As on 23.09.2010

 

Name :

Mr. Kotha Karan Reddy

Designation :

Managing Director

Address :

12-13-707, Keemthi Colony, Taranaka, Hyderabad – 500 017, Andhra Pradesh, India

Date of Birth/Age :

04.04.1969

Qualification :

Engineer

Date of Appointment :

30.08.1999

 

 

Name :

Mrs. Kotha Hima Shaila

Designation :

Director

Address :

12-13-707, Keemthi Colony, Taranaka, Hyderabad – 500 017, Andhra Pradesh, India

Date of Birth/Age :

03.12.1975

Qualification :

Post Graduate

Date of Appointment :

28.08.2001

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 23.09.2010

 

Name of Shareholder

 

No of shares

K Hima Shaila

512300

K Karan Reddy

234210

K Suneetha

11200

B Hima Bindu

105500

B Madhavi

64000

B Sridhar

15000

N Prasunna Kumar Reddy

33590

K Charan Kumar Reddy

36000

Total

1011800

 

 

As on 23.09.2010

 

Category

 

Percentage of Holding

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers of Self Adhesive Label Stock, Silicon Coated Release Liners, Tapes and Paper Converters. Importing Paper and Films.

 

 

Products :

Label Stock

 

 

Exports :

 

Products:

Labels

Countries :

  • Behrain
  • Middle East

 

 

Imports :

 

Products :

·         Release base paper and face paper

·         2 Adhesive

·         Raw Materials

Countries :

·         USA

·         Malaysia

·         Singapore

·         Europe

·         UK

·         Japan

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

GENERAL INFORMATION

 

Customers :

End Users and OEM’s

 

 

No. of Employees :

20 (Office 8, Factory 12)

 

 

Bankers :

·         Corporation Bank, Tarnaka Branch, Secunderabad, Andhra Pradesh, India

·         State Bank of Hyderabad, Kushaiguda Branch, E C I L Post, Hyderabad – 500 062, Andhra Pradesh, India

·         HSBC Bank, Banjara Hills

·         Vijaya Bank

·         State Bank of India

 

 

Facilities :

Secured Loans :

Rs. In Millions

31.03.2010

 

31.03.2009

 

Loans form Banks

 

 

a) As Primary charge on vehicles

0.000

0.144

b) Cash Credit Facilities

12.000

5.924

c) Term Loans

7.059

9.594

d) Other loans

0.341

2.302

Total

19.400

17.964

 

 Unsecured Loans :

Rs. In Millions

31.03.2010

 

31.03.2009

 

Loans from banks

0.454

1.838

Loans from others

1.000

0.000

Total

1.454

1.838

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajesh Lakshman and Associates

Chartered Accountants

Address :

# 5-9-191, 302, 3rd Floor, Brindavan Commercial Comp, Chirag Ali Lane, ABIDS, Hyderabad – 500 001, Andhra Pradesh, India

Tel. No.:

91-40-66666450/ 40177776

Mobile No.:

91-9866666529/ 9849861047

E mail:

brijgopalg@yahoo.com

brijgopalg@gmail.com


 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,100,000

Equity Shares

Rs.10/- each

Rs. 11.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,011,800

Equity Shares

Rs.10/- each

Rs. 10.118 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

10.118

10.118

6.800

2] Share Application Money

0.000

0.000

3.898

3] Reserves & Surplus

7.142

4.672

3.478

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

17.260

14.790

14.176

LOAN FUNDS

 

 

 

1] Secured Loans

19.400

17.964

20.364

2] Unsecured Loans

1.454

1.838

5.037

TOTAL BORROWING

20.854

19.802

25.401

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

38.114

34.592

39.577

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

20.240

23.110

25.548

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

15.732

14.253

14.792

 

Sundry Debtors

9.283

8.486

9.159

 

Cash & Bank Balances

1.020

1.063

1.331

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

6.125

4.188

4.538

Total Current Assets

32.160

27.990

29.820

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

5.363

10.555

11.730

 

Other Current Liabilities

6.976

5.256

2.888

 

Provisions

1.953

0.705

1.192

Total Current Liabilities

14.292

16.516

15.810

Net Current Assets

17.868

11.474

14.010

 

 

 

 

MISCELLANEOUS EXPENSES

0.006

0.008

0.019

 

 

 

 

TOTAL

38.114

34.592

39.577

 

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

83.710

63.076

60.656

 

 

Other Income

0.295

0.893

0.127

 

 

TOTAL                                     (A)

84.005

63.969

60.783

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Consumed

54.575

40.460

35.430

 

 

Manufacturing Expenses

13.080

11.639

12.802

 

 

Administrative Expenses

4.612

3.524

4.549

 

 

Loss on Sale of Car

0.030

0.000

0.000

 

 

Directors Remuneration

2.400

0.630

0.300

 

 

Preliminary Expenses written off

0.000

0.019

0.019

 

 

Deferred Revenue Expenses Written off

0.002

0.000

0.000

 

 

TOTAL                                     (B)

74.699

56.272

53.100

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

9.306

7.697

7.683

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

2.976

3.355

3.484

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

6.330

4.342

4.199

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.581

2.990

2.193

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.749

1.352

2.006

 

 

 

 

 

Less

TAX                                                                  (I)

1.280

0.158

1.314

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

2.469

1.194

0.692

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.44

1.18

1.02

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.94

1.87

1.14

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.48

2.14

3.31

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.15

2.65

3.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.09

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.04

2.46

2.91

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.25

1.69

1.84

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS

 

(Rs. In Millions)

Particulars

 

31.03.2010

31.03.2009

31.03.2008

Sundry Creditors

 

 

 

For Materials

4.845

9.979

11.089

For Expenses

0.518

0.576

0.641

Total

5.363

10.555

11.730

 

 

Trade References:

 

·         Label Manufacturing and Company Limited

 

Operating Results:

 

The company during the financial year ended 31st March 2010 has achieved a turnover of Rs. 83.355 Millions as against a turnover of Rs. 62.847 Millions achieved during the previous financial year and earned a Net Profit After Tax of Rs. 2.469 Millions as against a Net Profit of 1.194 Millions earned in the previous corresponding period. The low  profit margin in spite of good turnover is on account of high  cost of raw materials, stiff competition and also increased overheads. The company is trying its best to reduce the cost and earn higher profit during this fiscal.

 

Bankers Charges Report as per Registry

 

Corporate identity number of the company

U21020AP1999PTC032393

Name of the company

STIC-ON PAPERS PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No. 178 C and 178 D, IDA Mallapur, Nacharam, Hyderabad – 500 076, Andhra Pradesh, India

This form is for

Modification of Charge

Charge identification number of the charge to be modified

 10037829

Type of charge

·         Immovable Property

·         Book debts

·         Movable Property

Particular of charge holder

State Bank of Hyderabad

Kushaiguda Branch, E C I L Post, Hyderabad – 500 062, Andhra Pradesh, India

E-Mail: kushaiguda@sbhyd.com

Nature of instrument creating charge

I.                     Agreement of Loan-cum hypothecation Dated 20.08.2009

II.                   Letter of Arrangement Dated 20.08.2009

III.                  Supplemental Agreement of Loan-cum- hypothecation Dated 20.08.2009

IV.                Letter of Confirmation for creation of mortgage by deposit of title deeds dated 20.08.2009

Date of instrument Creating the charge

20.08.2009

Amount secured by the charge

Rs. 31.100 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

0.50% above SBH BPLR – 12.75% p.a.

 

Terms of Repayment

The Each credit facility is available for a period of 24  months subject to review every 12 months and is repayable on demand

 

Margin

Raw Material- 25%, Semi-finished goods – 25%, Finished Goods – 25%, Domestic Receivables – 50% and Letters of Credit – 25%

 

Extent and Operation of the charge

The charge shall remain until the entire loans secured are repaid

Short particulars of the property charged

Hypothecation of stocks of raw materials, stock in process, finished goods, receivables, consumables spares, stores and all other current assets of the company charge on Fixed Assets created out of bank finance.

Extension of Equitable Mortgage of Industrial Land and building on plot no. 178 C and D, IDA, Mallapur, Hyderabad in the name of the company.

Date of instrument modifying the charge

08.02.2008

Particulars of the present modification

The limits has been modified and revised limits as under:

 

Cash Credit – Rs. 12.000 Millions

Letter of Credit – Rs. 6.000 Millions

Term Loan 1 – Rs. 10.700 Millions

Term Loan 2- Rs. 2.400 Millions

 

The overall limit stands to Rs. 31.100 Millions.

 

 

 

Corporate identity number of the company

U21020AP1999PTC032393

Name of the company

STIC-ON PAPERS PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No. 178 C and 178 D, Ida Mallapur, Nacharam, Hyderabad – 500 076, Andhra Pradesh, India

This form is for

Modification of charge

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

·         Floating Charge

Particular of charge holder

State Bank of Hyderabad

Kushaiguda Branch, E C I L Post, Hyderabad – 500 062, Andhra Pradesh, India

E-Mail: kushaiguda@sbhyd.com

Nature of instrument creating charge

Agreement for Hypothecation of Goods / Book Debts (Security for LC and BG Facilities

Date of instrument Creating the charge

08.02.2008

Amount secured by the charge

Rs.25.100 millions

Brief of the principal terms an conditions and extent and operation of the charge

·         Rate of Interest

ROL; 13% p.a.

 

·         Terms of repayment

Working Capital limits repayable on demand

 

·         Margin

25% on LC Limits

 

·         Extent and operation of the charge

First charge on and Hypothecation of stocks, Book Debts and other current assets of the company both present and future. First charge on fixed assets including movable and immovable properties of the company both present and future. Equitable mortgage created by the company in favor of SBH Kushaiguda Branch in respect of land and buildings situated at Plot# 178 C and D, In SY # 125 part admeasuring 4848.64 Sq, YDS, IDA, Mallapur Uppal (M) RR Dist.

 

·         Others

(Rs. In Millions)

Facilities

Existing

Enhanced

Cash Credit

7.000

7.000

MTL – I

2.400

2.400

MTL – II

10.700

10.700

LC

3.000

5.000

 

(Enhancement of LC Limit)

Particulars of the property charged

First charge on and Hypothecation of stocks, book debts and other current assets of the company both present and future. First charge on fixed assets including movable and immovable properties of the company both present and future. Equitable mortgage created by the company in favor of SBH Kushaiguda Branch in respect of Land and Buildings situated at Plot#178 C and D, In SY # 125 part admeasuring 4848.64 Sq. Yds, IDA, Mallapur Uppal (M) RR Dist.

Particulars of the present modification

Working Capital Limits enhanced from Rs.23.100 millions to Rs.25.100 millions. (CC:Rs.7.000 millions + TLI and II: Rs.13.100 millions + LC:5.000 millions) 1st Charge on current assets (stocks, book debts and other current assets) and fixed assets (land and buildings, plant and machinery and other movable assets) of the company both present and future. E M created by the company in favor of SBH Kushaiguda Branch in respect of land and sheds situated at Plot# 178 C and D, in SY # 125 part admeasuring 4848.64 Sq. Yds, IDA, Mallapur, Uppal (M) RR Dist.

 

 

Fixed Assets:

 

·         Land

·         Building

·         Plant and Machinery

·         Office Equipments

·         Furniture and Fixtures

·         EDP Equipments

·         Vehicles

 

WEBSITE DETAILS:

PROFILE:

Subject is committed to develop better products for better value.

The company has developed and can develop customized solutions for the label and packaging industries.

Subject operates effectively within today’s increasingly “globalize” world of business. With sales offices and dealer network located in major market centre, they always provide relevant solutions to our customer’s challenges.

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                  None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.08

UK Pound

1

Rs.73.34

Euro

1

Rs.64.30

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

26

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

-

NB

                                       New Business

-

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.